Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $199k initial cash invested.
-8.15%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$5,832
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $7,184 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,832
Total Expenses
$7,184
Mortgage P&I
74%
$4,329
Property Taxes
9%
$544
Home Insurance
5%
$315
HOA
0%
$13
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642